[PDZ] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 30.95%
YoY- 40.71%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 227,545 221,155 210,206 205,597 194,368 183,815 177,735 17.95%
PBT 7,635 7,973 9,361 9,916 7,845 6,087 5,797 20.21%
Tax -494 -361 -303 -343 -423 -579 -721 -22.33%
NP 7,141 7,612 9,058 9,573 7,422 5,508 5,076 25.63%
-
NP to SH 6,512 6,941 8,404 8,932 6,821 5,108 4,810 22.44%
-
Tax Rate 6.47% 4.53% 3.24% 3.46% 5.39% 9.51% 12.44% -
Total Cost 220,404 213,543 201,148 196,024 186,946 178,307 172,659 17.72%
-
Net Worth 89,109 86,845 76,862 89,051 87,292 84,853 89,575 -0.34%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,375 2,687 2,687 2,687 5,374 5,373 5,373 0.02%
Div Payout % 82.55% 38.72% 31.98% 30.09% 78.80% 105.19% 111.71% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 89,109 86,845 76,862 89,051 87,292 84,853 89,575 -0.34%
NOSH 76,818 76,854 76,862 76,768 76,787 77,272 76,756 0.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.14% 3.44% 4.31% 4.66% 3.82% 3.00% 2.86% -
ROE 7.31% 7.99% 10.93% 10.03% 7.81% 6.02% 5.37% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 296.21 287.76 273.48 267.81 253.12 237.88 231.56 17.89%
EPS 8.48 9.03 10.93 11.63 8.88 6.61 6.27 22.36%
DPS 7.00 3.50 3.50 3.50 7.00 7.00 7.00 0.00%
NAPS 1.16 1.13 1.00 1.16 1.1368 1.0981 1.167 -0.40%
Adjusted Per Share Value based on latest NOSH - 76,768
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 38.67 37.59 35.73 34.94 33.04 31.24 30.21 17.94%
EPS 1.11 1.18 1.43 1.52 1.16 0.87 0.82 22.43%
DPS 0.91 0.46 0.46 0.46 0.91 0.91 0.91 0.00%
NAPS 0.1515 0.1476 0.1306 0.1514 0.1484 0.1442 0.1522 -0.30%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.16 0.19 0.14 0.12 0.13 0.13 0.14 -
P/RPS 0.05 0.07 0.05 0.04 0.05 0.05 0.06 -11.47%
P/EPS 1.89 2.10 1.28 1.03 1.46 1.97 2.23 -10.46%
EY 52.98 47.53 78.10 96.96 68.33 50.85 44.76 11.93%
DY 43.75 18.42 25.00 29.17 53.85 53.85 50.00 -8.53%
P/NAPS 0.14 0.17 0.14 0.10 0.11 0.12 0.12 10.85%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 28/02/07 27/11/06 28/08/06 13/06/06 27/02/06 -
Price 0.20 0.18 0.17 0.14 0.12 0.13 0.14 -
P/RPS 0.07 0.06 0.06 0.05 0.05 0.05 0.06 10.85%
P/EPS 2.36 1.99 1.55 1.20 1.35 1.97 2.23 3.86%
EY 42.39 50.17 64.32 83.11 74.02 50.85 44.76 -3.57%
DY 35.00 19.44 20.59 25.00 58.33 53.85 50.00 -21.21%
P/NAPS 0.17 0.16 0.17 0.12 0.11 0.12 0.12 26.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment